[MAYBANK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 101.03%
YoY- -39.84%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,872,919 23,741,282 16,923,426 10,849,081 5,128,082 10,190,563 5,001,923 35.27%
PBT 1,894,572 6,875,194 5,144,587 3,304,102 1,575,573 2,966,365 1,404,345 22.07%
Tax -528,902 -1,753,611 -1,338,913 -864,618 -389,311 -786,091 -350,705 31.47%
NP 1,365,670 5,121,583 3,805,674 2,439,484 1,186,262 2,180,274 1,053,640 18.85%
-
NP to SH 1,346,881 4,883,968 3,624,963 2,296,916 1,142,600 2,153,362 1,028,114 19.70%
-
Tax Rate 27.92% 25.51% 26.03% 26.17% 24.71% 26.50% 24.97% -
Total Cost 6,507,249 18,619,699 13,117,752 8,409,597 3,941,820 8,010,289 3,948,283 39.48%
-
Net Worth 34,012,756 33,847,812 29,916,045 32,552,758 29,323,712 28,121,840 28,308,160 13.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 5,103,099 2,393,283 2,318,985 - 1,993,194 - -
Div Payout % - 104.49% 66.02% 100.96% - 92.56% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 34,012,756 33,847,812 29,916,045 32,552,758 29,323,712 28,121,840 28,308,160 13.00%
NOSH 7,639,711 7,504,558 7,479,011 7,246,829 7,187,008 7,118,552 7,075,801 5.23%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.35% 21.57% 22.49% 22.49% 23.13% 21.40% 21.06% -
ROE 3.96% 14.43% 12.12% 7.06% 3.90% 7.66% 3.63% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 103.05 316.36 226.28 149.71 71.35 143.16 70.69 28.53%
EPS 17.63 65.08 48.47 31.15 15.60 30.25 14.53 13.74%
DPS 0.00 68.00 32.00 32.00 0.00 28.00 0.00 -
NAPS 4.4521 4.5103 4.00 4.492 4.0801 3.9505 4.0007 7.38%
Adjusted Per Share Value based on latest NOSH - 7,428,030
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.24 196.75 140.25 89.91 42.50 84.45 41.45 35.27%
EPS 11.16 40.47 30.04 19.03 9.47 17.85 8.52 19.69%
DPS 0.00 42.29 19.83 19.22 0.00 16.52 0.00 -
NAPS 2.8187 2.805 2.4792 2.6977 2.4301 2.3305 2.3459 13.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 8.87 8.58 8.00 8.94 8.96 8.50 8.80 -
P/RPS 8.61 2.71 3.54 5.97 12.56 5.94 12.45 -21.77%
P/EPS 50.31 13.18 16.51 28.21 56.36 28.10 60.56 -11.61%
EY 1.99 7.59 6.06 3.55 1.77 3.56 1.65 13.29%
DY 0.00 7.93 4.00 3.58 0.00 3.29 0.00 -
P/NAPS 1.99 1.90 2.00 1.99 2.20 2.15 2.20 -6.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 14/11/11 22/08/11 12/05/11 21/02/11 12/11/10 -
Price 8.50 8.70 8.25 8.64 8.74 8.86 9.20 -
P/RPS 8.25 2.75 3.65 5.77 12.25 6.19 13.01 -26.16%
P/EPS 48.21 13.37 17.02 27.26 54.98 29.29 63.32 -16.60%
EY 2.07 7.48 5.87 3.67 1.82 3.41 1.58 19.71%
DY 0.00 7.82 3.88 3.70 0.00 3.16 0.00 -
P/NAPS 1.91 1.93 2.06 1.92 2.14 2.24 2.30 -11.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment